1view

Owner Contacts

$870,000

NAL Estimated Property Value

1649 Glenlivet Drive, Dallas, TX, 75218

Off Market

4 Beds

4 Bath

3,065 Sq Ft

$203.92 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesTrash Compactor, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size6,641 sqft

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces2

Land Information

APN005250000E0020000

Lot Number2

Land UseResidential

Legal DescriptionENCLAVE AT WHITE ROCK BLK E/5250 LT 2 INT202000263387 DD09242020 CO-DC 5250 00E 00200 1DA5250 00E

Census Tract008102

Assessed Land Value$155,000

Assessed Improvement Value$709,580

Assessment Year2025

About this property

Gated community! Private lake! Walking distance to White Rock Lake! Near Lakewood, Casa Linda & Arboretum! Sought after neighborhood boasting a desirable floor plan. Four living spaces - family room, study & formal living downstairs plus gameroom upstairs. Master suite is downstairs with total remodeled bathroom. Island kitchen with gas cook top & stainless steel appliances open to spacious family room with a wall of built-ins & fireplace. Lots of large windows making this home light and bright. Enjoy the udates throughout - replaced carpets; hardwood floors; updated bathrooms plus more. Tranquil back yard has Pergola sitting. Community features 2 lakes & a walking trail. Floor plan and 3-D tour attached.

Investor Tools

$870,000

Estimated Property Value

$437,997Estimated Mortgage Balance

$432,003Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,220 /month

Positive

Cash Flow Estimate:

$1,740 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,344/month

$267/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,773

$864,580

2025

$155,000

$709,580

$864,580

Tax History

Year

Tax Paid

Assessed Value

2024

$11,773

$864,580

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$492,000

First

Sep 24, 2020

Oct 2035

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$437,997

$432,003

49%

50%

$2,950/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,710/mo

$3,217/mo

$-507/mo

3.7%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area